Detached
TW5
4 beds
2 baths
Camborne Way, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£50,957
↗ 18%After 5 Years
Change In Property Value
£115,867
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,356 | £44,006 | £44,666 | £45,783 | £46,928 | £224,740 |
| Total Expenses | £32,184 | £32,262 | £32,338 | £32,460 | £32,585 | £161,830 |
| Profit Before Tax | £11,172 | £11,744 | £12,328 | £13,323 | £14,342 | £62,910 |
| Profit After Tax | £9,049 | £9,513 | £9,986 | £10,791 | £11,617 | £50,957 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £9,058 | £26,513 | £40,331 | £51,172 | £39,749 | £166,824 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change